[GLOMAC] QoQ TTM Result on 31-Jan-2018 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
14-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- -10.48%
YoY- -93.1%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 310,667 364,835 404,715 471,446 453,805 427,858 584,081 -34.27%
PBT 45,983 50,586 55,184 37,629 38,947 57,132 169,744 -58.03%
Tax -15,006 -18,383 -21,973 -28,003 -27,381 -30,592 -60,535 -60.43%
NP 30,977 32,203 33,211 9,626 11,566 26,540 109,209 -56.73%
-
NP to SH 29,477 29,821 30,917 9,094 10,159 27,001 108,193 -57.87%
-
Tax Rate 32.63% 36.34% 39.82% 74.42% 70.30% 53.55% 35.66% -
Total Cost 279,690 332,632 371,504 461,820 442,239 401,318 474,872 -29.66%
-
Net Worth 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 975,605 7.55%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - - 10,840 21,641 21,641 21,641 -
Div Payout % - - - 119.20% 213.03% 80.15% 20.00% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 975,605 7.55%
NOSH 800,089 800,089 800,089 800,089 727,821 727,821 722,671 7.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 9.97% 8.83% 8.21% 2.04% 2.55% 6.20% 18.70% -
ROE 2.71% 2.73% 2.83% 0.85% 0.94% 2.49% 11.09% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 39.38 46.15 51.15 59.54 62.83 59.21 80.82 -37.99%
EPS 3.74 3.77 3.91 1.15 1.41 3.74 14.97 -60.23%
DPS 0.00 0.00 0.00 1.37 3.00 3.00 3.00 -
NAPS 1.38 1.38 1.38 1.35 1.49 1.50 1.35 1.47%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 40.59 47.67 52.88 61.60 59.29 55.90 76.31 -34.27%
EPS 3.85 3.90 4.04 1.19 1.33 3.53 14.14 -57.89%
DPS 0.00 0.00 0.00 1.42 2.83 2.83 2.83 -
NAPS 1.4223 1.4252 1.4267 1.3966 1.406 1.4163 1.2747 7.55%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.395 0.455 0.49 0.53 0.655 0.655 0.705 -
P/RPS 1.00 0.99 0.96 0.89 1.04 1.11 0.87 9.70%
P/EPS 10.57 12.06 12.54 46.15 46.57 17.53 4.71 71.15%
EY 9.46 8.29 7.97 2.17 2.15 5.70 21.24 -41.59%
DY 0.00 0.00 0.00 2.58 4.58 4.58 4.26 -
P/NAPS 0.29 0.33 0.36 0.39 0.44 0.44 0.52 -32.17%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 27/11/18 19/09/18 06/06/18 14/03/18 27/11/17 27/09/17 21/06/17 -
Price 0.415 0.41 0.475 0.525 0.625 0.65 0.665 -
P/RPS 1.05 0.89 0.93 0.88 0.99 1.10 0.82 17.86%
P/EPS 11.11 10.87 12.16 45.71 44.43 17.40 4.44 84.00%
EY 9.00 9.20 8.23 2.19 2.25 5.75 22.51 -45.63%
DY 0.00 0.00 0.00 2.61 4.80 4.62 4.51 -
P/NAPS 0.30 0.30 0.34 0.39 0.42 0.43 0.49 -27.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment